EX-99.2 3 exh_992.htm EXHIBIT 99.2 EdgarFiling

Exhibit 99.2

 

 

 

 

 

 

PROFOUND MEDICAL CORP.

 

 

INTERIM CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2024

 

PRESENTED IN US DOLLARS (000s)

 

 

 

 

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Balance Sheets

In USD (000s)

(Unaudited)

 

    

September 30,

2024

$

    

December 31,
2023

$

 
           
Assets          
           
Current assets          
Cash   27,123    26,213 
Trade and other receivables (note 3)   7,030    7,288 
Inventory (note 4)   6,435    6,989 
Prepaid expenses and deposits   296    1,406 
Total current assets   40,884    41,896 
           
Property and equipment (note 5)   581    909 
Intangible assets (note 6)   329    490 
Right-of-use assets (note 7)   441    616 
           
Total assets   42,235    43,911 
           
Liabilities          
           
Current liabilities          
Accounts payable and accrued liabilities   3,396    3,282 
Deferred revenue   801    721 
Long-term debt (note 8)   2,200    2,104 
Lease liability (note 9)   265    259 
Income tax payable   15    - 
Total current liabilities   6,677    6,366 
           
Deferred tax liability   59    59 
Long-term debt (note 8)   3,398    5,000 
Deferred revenue   672    728 
Lease liability (note 9)   365    578 
           
Total liabilities   11,171    12,731 
           
Shareholders’ Equity          
           
Share capital (note 10)   235,674    217,393 
Contributed surplus   19,414    19,687 
Accumulated other comprehensive income   16,389    12,031 
Deficit   (240,413)   (217,931)
           
Total Shareholders’ Equity   31,064    31,180 
           
Total Liabilities and Shareholders’ Equity   42,235    43,911 

 

Going concern (note 2)

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Loss and Comprehensive Loss

In USD (000s)

(Unaudited)

 

    

Three

months

ended

September 30,

2024

$

    

Three

months

ended

September 30,

2023

$

    

Nine

months

ended

September 30,

2024

$

    

Nine

months

ended

September 30,

2023

$

 
                     
Revenue (note 12)                    
Recurring - non-capital   2,653    1,728    5,595    4,797 
Capital equipment   179    -    1,380    393 
    2,832    1,728    6,975    5,190 
Cost of sales (note 13)   1,026    668    2,462    1,867 
Gross profit   1,806    1,060    4,513    3,323 
                     
Operating expenses (note 13)                    
Research and development   4,154    3,415    12,280    10,410 
General and administrative   3,725    2,024    8,221    6,210 
Selling and distribution   2,915    2,181    8,315    6,537 
Total operating expenses   10,794    7,620    28,816    23,157 
                     
Operating loss   8,988    6,560    24,303    19,834 
                     
Net finance expense/(income) (note 14)   199    (1,014)   (2,057)   (275)
                     
Loss before income taxes   9,187    5,546    22,246    19,559 
                     
Income tax expense   177    18    236    101 
                     
Net loss attributed to shareholders for the period   9,364    5,564    22,482    19,660 
                     
Other comprehensive loss/(income)                    
Item that may be reclassified to loss                    
Foreign currency translation adjustment- net of tax   2,919    (3,915)   (4,358)   249 
Net loss and comprehensive loss for the period   12,283    1,649    18,124    19,909 
                     
Loss per share (note 15)                    
Basic and diluted loss per common share   0.38    0.26    0.92    0.93 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity

In USD (000s)

(Unaudited)

 

    

Number

of shares

    

Share

capital

$

    

Contributed

surplus

$

    

Accumulated

other

comprehensive

income

$

    

Deficit

$

    

Total

$

 
                               
Balance – January 1, 2023   20,879,497    205,825    18,704    16,837    (189,362)   52,004 
                               
Net loss for the period   -    -    -    -    (19,660)   (19,660)
Cumulative translation adjustment – net of tax of $nil   -    1,360    (1,086)   (249)   -    25 
Exercise of share options   33,299    397    (156)   -    -    241 
Exercise of warrants   285,138    4,223    (986)   -    -    3,237 
Vesting of RSUs   157,799    668    (668)   -    -    - 
Vesting of DSUs   10,000    135    (135)   -    -    - 
Change in terms of DSUs   -    -    203    -    -    203 
Share-based compensation (note 11)   -    -    2,510    -    -    2,510 
Balance – September 30, 2023   21,365,733    212,608    18,386    16,588    (209,022)   38,560 
                               
Balance – January 1, 2024   21,370,565    217,393    19,687    12,031    (217,931)   31,180 
Net loss for the period   -    -    -    -    (22,482)   (22,482)
Cumulative translation adjustment – net of tax of $nil   -    (4,821)   (389)   4,358    -    (852)
Shares issued in public offering and private placement (note 10)   3,058,334    21,079    -    -    -    21,079 
Exercise of share options   101    1    (1)   -    -    - 
Vesting of RSUs   224,441    1,953    (1,953)   -    -    - 
Vesting of DSUs   8,330    69    (69)   -    -    - 
Share-based compensation (note 11)   -    -    2,139    -    -    2,139 
Balance – September 30, 2024   24,661,771    235,674    19,414    16,389    (240,413)   31,064 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Cash Flows

In USD (000s)

(Unaudited)

 

    

Nine months ended

September 30,

2024

$

    

Nine months ended

September 30,

2023

$

 
           
Operating activities          
Net loss for the period   (22,482)   (19,660)
Adjustments to reconcile net loss to net cash flows from operating activities:          
Depreciation of property and equipment (note 5)   547    532 
Amortization of intangible assets (note 6)   151    152 
Depreciation of right-of-use assets (note 7)   162    163 
Share-based compensation (note 11)   2,139    2,510 
Interest and accretion expense (note 14)   489    582 
Deferred revenue   64    163 
Change in fair value of derivative financial instrument (note 14)   -    232 
Net change in amortized cost of trade and other receivables (note 3)   (238)   (119)
Changes in non-cash working capital balances          
Trade and other receivables   310    (155)
Prepaid expenses and deposits   1,140    574 
Inventory   181    (54)
Accounts payable and accrued liabilities   162    165 
Income taxes payable   14    45 
Foreign exchange on cash   (450)   (410)
Net cash flow used in operating activities   (17,811)   (15,280)
           
Financing activities          
Issuance of common shares (note 10)   22,938    - 
Transactions cost paid (note 10)   (1,859)   - 
Payment of long-term debt (note 8)   (1,819)   (489)
Proceeds from share options exercised   1    241 
Proceeds from warrants exercised   -    2,423 
Payment of lease liability (note 9)   (218)   (220)
Total cash flow from financing activities   19,043    1,955 
           
Net change in cash during the period   1,232    (13,325)
Foreign exchange on cash   (322)   433 
Cash – Beginning of period   26,213    46,517 
Cash – End of period   27,123    33,625 

 

Supplemental cash flow information:

Interest paid, included in financing activities   440    489 
Income taxes paid, included in operating activities   212    36 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

 

 

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

1Description of business

 

Profound Medical Corp. (Profound) and its subsidiaries (together, the Company) were incorporated under the Ontario Business Corporations Act on July 16, 2014. The Company is a medical technology company developing treatments to ablate the prostate gland, uterine fibroids, osteoid osteoma and nerves for palliative pain relief for patients with metastatic bone disease.

 

The Company’s registered address is 2400 Skymark Avenue, Unit 6, Mississauga, Ontario, Canada, L4W 5K5.

 

2Summary of material accounting policies, basis of preparation and going concern

 

Basis of preparation

 

The Company prepares its consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS Accounting Standards), applicable to the preparation of interim condensed consolidated financial statements, including International Accounting Standards (IAS) 34, Interim Financial Reporting. These interim condensed consolidated financial statements are presented in US dollars and should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2023, which were prepared in accordance with IFRS Accounting Standards.

 

These interim condensed consolidated financial statements are prepared in accordance with the accounting policies as set out in the Company’s annual consolidated financial statements for the year ended December 31, 2023. The presentation of these interim condensed consolidated financial statements is consistent with the presentation of the annual consolidated financial statements. The Board of Directors approved these consolidated financial statements on November 7, 2024. These consolidated financial statements comply with IFRS Accounting Standards.

 

The interim condensed consolidated financial statements were prepared on a going concern basis under the historical cost convention. The fair values of cash, trade and other receivables, accounts payable and accrued liabilities and lease liability approximate their carrying values, due to their relatively short periods to maturity. The fair value of the long-term debt approximates its carrying amount as it has a floating interest rate.

 

Going concern

 

The Company is subject to a number of risks, including the successful development and marketing of its products and the ability to raise additional financing to support these activities. The Company depends on various financing from investors or other sources of capital to fund its operations, achieve its business plan and the realization of its assets and liabilities in the normal course of operations.

 

Management believes that current cash balances as of September 30, 2024 will not be sufficient to finance all of its planned business operations over the next year. The Company intends to seek additional financing from investors or other sources of capital in order to fund its operations and activities over the next year. There can be no assurance that the steps management are taking will be successful. Considering the need for additional financing, there exists a material uncertainty that may raise significant doubt (or raise substantial doubt as contemplated by PCAOB standards) about the Company’s ability to continue as a going concern.

 

 

 (1)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

These interim condensed consolidated financial statements have been prepared on a going concern basis, which asserts the Company has the ability in the near term to continue to realize its assets and discharge its liabilities and commitments in a planned manner giving consideration to the above and expected possible outcomes. Conversely, if the going concern assumption is not appropriate, adjustments to the carrying amounts of the Company's assets, liabilities, revenues, expenses and balance sheet classifications may be necessary, and these adjustments could be material.

 

Accounting standards adopted during the year

 

Beginning on January 1, 2024, the Company adopted certain IFRS Accounting Standards and amendments:

 

·Classification of liabilities as current or non-current (Amendments to IAS1)
·Non-current liabilities with covenants (Amendments to IAS1).

 

The adoption of these amendments did not have a material impact on the interim condensed consolidated financial statements.

 

Accounting pronouncements issued but not yet effective

 

The IASB has issued classification, measurement and disclosure amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures with an effective date for annual reporting periods beginning on or after January 1, 2026. The amendments clarify the date of recognition and derecognition of some financial assets and liabilities and introduce a new exception for some financial liabilities settled through an electronic payment system. Other changes include a clarification of the requirements when assessing whether a financial asset meets the solely payments of principal and interest criteria and new disclosures for certain instruments with contractual terms that can change cash flows (including instruments where cash flows changes are linked to environment, social or governance targets).

 

IFRS 18, Presentation and Disclosure in Financial Statements (IFRS 18) is a new standard that will provide new presentation and disclosure requirements and which will replace IAS 1, Presentation of Financial Statements (IAS 1). IFRS 18 introduces changes to the structure of the income statement; provides required disclosures in financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements; and provides enhanced principles on aggregation and disaggregation in financial statements. Many other existing principles in IAS 1 have been maintained. IFRS 18 is effective for years beginning on or after January 1, 2027.

 

During July 2024, the IFRS Interpretations Committee (IFRIC) issued an agenda decision related to segment reporting. Items are required to be disclosed if the amounts are either regularly provided to the chief operating decision maker or are included in arriving at the segment measure of profit or loss that is reviewed by the chief operating decision maker. The adoption of these pronouncements are currently being assessed.

 

 

 

 (2)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

3Trade and other receivables

 

The trade and other receivables balance comprises the following:

 

   September 30,
2024
$
   December 31,
2023
$
 
         
Trade receivables, gross   7,698    7,145 
Loss allowance   (683)   (76)
Less amortized cost adjustment   (70)   (315)
Trade receivables, net   6,945    6,754 
Tax receivables   51    414 
Other receivables   34    120 
Total trade and other receivables   7,030    7,288 

 

Management periodically reviews the future cash flows used in the calculation of the amortized cost of its trade and other receivables. Due to limited access to customer locations, certain gross trade receivables totalling $3,035 are expected to have a longer repayment term due to the payment term being based on installation of the device. The Company recognized $70 and $238 of interest income for the three and nine months ended September 30, 2024, respectively, $40 and $119 of interest income for the three and nine months ended September 30, 2023).

 

The Company applies the simplified approach to provide for expected credit losses prescribed by IFRS 9, which permits the use of the lifetime expected loss provision for all trade receivables. Trade receivables past due represents amounts not collected beyond the customer’s contractual terms. At September 30, 2024 there were $639 of trade receivables that were past due (December 31, 2023 - $648).

 

At September 30, 2024, the expected loss rates are based on comparable company payment profiles of sales over a period of 36 months before September 30, 2024 and the corresponding historical credit losses experienced within this period. The historical loss rates are adjusted to reflect current information on macroeconomic factors affecting the ability of the customers to settle the receivables.

 

The loss allowance as at September 30, 2024 for trade receivables is as follows:

 

                       2024 
   Current   0–30
days
   31-60
days
   61-90
days
   90+  
days
   Total 
                         
Expected loss rate   1.55%   1.74%   1.93%   2.46%   3.62%     
Gross carrying amount   4,0241    127    -    -    512    4,663 
Loss allowance   62    2    -    -    19    83 

1 Due to limited access to customer locations, certain gross trade receivables not included in the table above totalling $3,035 are expected to have a longer repayment term due to the payment term being based on installation of the device and therefore collection of the amount is outside the control of the Company. The Company applied a 20% expected loss rate to these gross trade receivables resulting in a $600 increase in the loss allowance for the three and nine months ended September 30, 2024.

 

 (3)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

4Inventory

 

   September 30,
2024
$
   December 31,
2023
$
 
         
Finished goods   3,997    4,646 
Raw materials   2,459    2,351 
Inventory provision   (21)   (8)
Total inventory   6,435    6,989 

 

During the three and nine months ended September 30, 2024, $1,005 and $2,279, respectively (three and nine months ended September 30, 2023, $496 and $1,479) of inventory was recognized in cost of sales. The Company decreased its inventory provision by $1 during the three months ended September 30, 2024 and increased its provision by $13 during the nine months ended September 30, 2024 (increased its inventory provision by $8 and $10 during the three and nine months ended September 30, 2023). There were no other inventory write-downs charged to cost of sales during the period ended September 30, 2024.

 

5Property and equipment

 

   Leasehold
improvements
$
   Equipment under lease
$
   Total
$
 
             
At January 1, 2024            
Cost   542    2,583    3,125 
Accumulated depreciation   (384)   (1,832)   (2,216)
Net book value   158    751    909 
                
Nine months ended September 30, 2024               
Opening net book value   158    751    909 
Additions   -    222    222 
Foreign exchange   (5)   2    (3)
Depreciation   (42)   (505)   (547)
Closing net book value   111    470    581 
                
At September 30, 2024               
Cost   542    2,805    3,347 
Accumulated depreciation   (431)   (2,335)   (2,766)
Net book value   111    470    581 

 

 

 (4)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

6Intangible assets

 

   Exclusive
licence
agreement
$
   Software
$
   Proprietary
technology
$
   Brand
$
   Total
$
 
                     
As at January 1, 2024                    
Cost   231    978    3,456    681    5,346 
Accumulated amortization   (114)   (605)   (3,456)   (681)   (4,856)
Net book value   117    373    -    -    490 
                          
Nine months ended       September 30, 2024                         
Opening net book value   117    373    -    -    490 
Foreign exchange   (2)   (8)   -    -    (10)
Amortization   (15)   (136)   -    -    (151)
Closing net book value   100    229    -    -    329 
                          
As at September 30, 2024                         
Cost   231    978    3,456    681    5,346 
Accumulated amortization   (131)   (749)   (3,456)   (681)   (5,017)
Net book value   100    229    -    -    329 

 

7Right-of-use assets

 

   Leased
premises
$
 
     
As at January 1, 2024    
Cost   1,679 
Accumulated depreciation   (1,063)
Net book value   616 
      
Nine months ended September 30, 2024     
Opening net book value   616 
Foreign exchange   (13)
Depreciation   (162)
Closing net book value   441 
      
As at September 30, 2024     
Cost   1,679 
Accumulated depreciation   (1,238)
Net book value   441 

 

The Company leases office premises in Mississauga, Canada. The lease agreement ends on September 30, 2026 with the rights to extend for another 5 years, which is not reasonably certain.

 

 (5)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

8Long-term debt

 

On November 3, 2022, the Company signed a term loan agreement with CIBC Innovation Banking (CIBC) to provide a secured loan for total gross proceeds of C$10,000 maturing on November 3, 2027 with an interest rate based on prime plus 2% (CIBC Loan). The Company was required to make interest only payments until October 31, 2023 and monthly repayments of C$208 plus accrued interest commenced on October 31, 2023. All obligations of the Company under the CIBC Loan are guaranteed by current and future subsidiaries of the Company and include security of first priority interests in the assets of the Company and its subsidiaries. Initially, the Company had financial covenants in relation to the CIBC loan where unrestricted cash is at all times greater than EBITDA for the most recent six-month period, reported on a monthly basis and that revenue for any fiscal quarter must be 15% greater than revenue for the same fiscal quarter in the prior fiscal year, reported on a quarterly basis.

 

On September 26, 2023 an amendment to the CIBC Loan resulted in a change to the financial covenants. The amended covenants are that unrestricted cash must at all times be greater of: (i) to the extent EBITDA is negative for such period, EBITDA for the most recent nine-month period or (ii) $7,500, reported on a monthly basis; and that recurring revenue for any fiscal quarter must be 15% greater than recurring revenue for the same fiscal quarter in the prior fiscal year, reported on a quarterly basis.

 

On May 3, 2024, a second amendment to the CIBC Loan resulted in another change to the financial covenants. The amended covenants are that the recurring revenue covenant shall not be tested for any fiscal quarter in the 2024 fiscal year so long as unrestricted cash is no less than 2.5 multiplied by the principal amount of outstanding CIBC Loan at all times. The Company is in compliance with these financial covenants as at September 30, 2024. Based on the Company’s future cash flow forecasts, if additional financing or other sources of capital is not raised by the end of the second half of 2025, the Company may have difficulty complying with the unrestricted cash covenant.

 

   September 30,
2024
$
   December 31,
2023
$
 
         
Balance - Beginning of period   7,104    7,174 
Interest and accretion expense   467    727 
Foreign exchange   (154)   115 
Repayment   (1,819)   (912)
Balance - End of period   5,598    7,104 
Less: Current portion   2,200    2,104 
Long-term portion   3,398    5,000 

 

9Lease liability

 

   September 30,
2024
$
   December 31,
2023
$
 
         
Balance – Beginning of Period   837    1,056 
Repayments   (218)   (292)
Foreign exchange   (11)   30 
Interest and accretion expense   22    43 
Balance – End of Period   630    837 
Less: Current portion   265    259 
Long-term portion   365    578 
 (6)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

10Share capital

 

Common shares

 

The Company is authorized to issue an unlimited number of common shares.

 

Issued and outstanding (with no par value)

 

   September 30,
2024
$
   December 31,
2023
$
 
           
24,661,771 (December 31, 2023 – 21,370,565) common shares   235,674    217,393 

 

On January 2, 2024, the Company closed a public offering, resulting in the issuance of 2,666,667 common shares at a price of $7.50, for gross proceeds of $20,000 ($18,238, net of transaction costs). On January 16, 2024, the Company closed a non-brokered private placement, resulting in the issuance of 391,667 common shares at a price of $7.50, for gross proceeds of $2,938 ($2,841, net of transaction costs).

 

11Share-based payments

 

Share options

 

Compensation expense related to share options for the three and nine months ended September 30, 2024 was $96 and $394, respectively (three and nine months ended September 30, 2023 was $264 and $972). A summary of the share option changes during the period presented and the total number of share options outstanding as at those dates are set forth below:

 

   Number
of options
   Weighted
average exercise
price
C$
 
         
Balance - January 1, 2024   1,474,809    16.19 
Granted   28,700    11.24 
Exercised   (101)   8.57 
Forfeited/expired   (35,607)   15.65 
Balance - September 30, 2024   1,467,801    16.11 

 

The Company estimated the fair value of the share options granted during the period using the Black-Scholes option pricing model with the weighted average assumptions below:

 

   March 18,
2024
 
     
Exercise price  C$11.24 
Expected volatility   70%
Expected life of options   6 years 
Risk-free interest rate   3.54%
Dividend yield   - 
Number of share options issued   28,700 

 

 (7)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

The following table summarizes information about the share options outstanding as at September 30, 2024:

 

Exercise price
C$
  Number of
options
outstanding
   Weighted
average
remaining
contractual life (years)
   Number of
options
exercisable
 
             
8.01 – 10.00   313,008    4.55    310,782 
10.01 – 12.00   135,734    4.63    109,534 
12.01 – 14.00   28,300    6.67    13,698 
14.01 – 16.00   140,456    2.61    136,225 
16.01 – 18.00   418,989    5.65    418,989 
18.01 – 20.00   11,450    8.70    3,584 
20.01 – 22.00   300    5.88    300 
22.01 – 24.00   408,064    6.63    340,813 
24.01 – 26.00   1,500    6.13    1,429 
28.01 – 30.00   10,000    6.45    8,755 
    1,467,801    5.36    1,344,109 

 

Long-term incentive plan

 

Share-based compensation expense related to long-term incentive plan (LTIP) for the three and nine months ended September 30, 2024 was $508 and $1,745, respectively (three and nine months ended September 30, 2023 was $463 and $1,538, respectively).

 

A summary of the RSU changes during the year are set forth below:

 

   Number of
RSUs
   Weighted
average
remaining
contractual
life (years)
 
         
Balance - January 1, 2024   493,396    1.99 
Granted   30,000    2.67 
Vested   (224,441)   - 
Forfeited   (13,666)   - 
Balance - September 30, 2024   285,289    1.75 

 

A summary of the DSU changes during the period are set forth below:

 

   Number of
DSUs
 
     
Balance - January 1, 2024   75,000 
Vested   (8,330)
Balance - September 30, 2024   66,670 

 

 

 (8)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

12Revenue

 

   Three Months ended September 30, 
   2024
$
   2023$ 
   Contracts
with
customers
   Leasing   Total   Contracts
with
customers
   Leasing   Total 
                         
Recurring - non-capital   2,363    290    2,653    1,439    289    1,728 
Capital equipment   179    -    179    -    -    - 
    2,542    290    2,832    1,439    289    1,728 

 

   Nine months ended September 30, 
   2024
$
   2023$ 
   Contracts
with
customers
   Leasing   Total   Contracts
with
customers
   Leasing   Total 
                         
Recurring - non-capital   4,805    790    5,595    3,998    799    4,797 
Capital equipment   1,380    -    1,380    393    -    393 
    6,185    790    6,975    4,391    799    5,190 

 

13Nature of expenses

 

   Three months
ended
September 30,
2024
$
   Three months
ended
September 30,
2023
$
   Nine months
ended
September 30,
2024
$
   Nine months
ended
September 30,
2023
$
 
                 
Production and manufacturing costs   522    216    954    524 
Salaries and benefits   4,360    3,519    12,732    10,383 
Consulting fees   1,771    1,203    4,915    3,758 
Research and development expense   1,024    982    2,758    2,372 
Sales and marketing expenses   1,089    485    2,681    1,587 
Amortization and depreciation   268    287    860    847 
Share-based compensation   604    727    2,139    2,510 
Rent   125    116    327    616 
Software/Hardware   224    76    568    324 
Insurance   324    365    980    1,084 
Office and shop supplies   21    63    81    251 
Other expenses   490    249    1,286    768 
Bad debt expense   390    -    390    - 
Expected credit loss   608    -    607    - 
    11,820    8,288    31,278    25,024 

 

 (9)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

14Net finance expense/(income)

 

   Three months
ended
September 30,
2024
$
   Three months
ended
September 30,
2023
$
   Nine months
ended
September 30,
2024
$
   Nine months
ended
September 30,
2023
$
 
                 
Change in fair value of derivative financial instrument   -    -    -    232 
Lease liability interest expense (note 9)   6    10    22    33 
Other interest income on cash and cash equivalents   (293)   (429)   (1,331)   (1,181)
Interest income on trade and other receivables (note 3)   (70)   (40)   (238)   (119)
CIBC loan Interest expense     (note 8)   144    188    467    549 
Net foreign exchange (gain)/loss   412    (743)   (977)   211 
    199    (1,014)   (2,057)   (275)

 

Foreign currency risk

 

Foreign currency risk occurs as a result of foreign exchange rate fluctuations between the time a transaction is recorded and the time it is settled.

 

The Company purchases goods and services denominated in foreign currencies and, accordingly, is subject to foreign currency risk. The Company’s financial instruments denominated in foreign currencies are shown below in US dollars.

 

               September 30, 2024 
   US
dollars
$
   Euro
$
   Canadian
dollars
$
   Chinese renminbi
$
   Total
$
 
                     
Cash   25,519    688    875    41    27,123 
Trade and other receivables   5,462    1,568    -    -    7,030 
Accounts payable and accrued liabilities   (751)   (474)   (2,158)   (13)   (3,396)
Lease liability   -    -    (630)   -    (630)
Long-term debt   -    -    (5,598)   -    (5,598)

 

As at September 30, 2024, if foreign exchange rates had been 5% higher, with all other variables held constant, loss and comprehensive loss would have been $285 higher, mainly as a result of the translation of foreign currency denominated cash, trade and other receivables, accounts payable and accrued liabilities, lease liability and long-term debt. The Company does not use derivatives to reduce exposure to foreign currency risk.

 

 

 (10)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

Liquidity risk

 

Liquidity risk is the risk the Company may encounter difficulties in meeting its financial liability obligations as they come due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis.

 

The Company controls liquidity risk through management of working capital, cash flows and the availability and sourcing of financing. The Company’s ability to accomplish all of its future strategic plans is dependent on obtaining additional financing or executing other strategic options by the second half of the year ending December 31, 2025; however, there is no assurance the Company will achieve these objectives (note 2).

 

The following table summarizes the Company’s significant contractual, undiscounted cash flows related to its financial liabilities.

 

           September 30, 2024 
   Carrying
amount
$
   Future
cash
flows
$
   Less than
1 year
$
   Between
1 year and
5 years
$
 
                     
Accounts payable and accrued liabilities   3,396    3,396    3,396    - 
Lease liability   630    667    292    375 
Long-term debt   5,598    6,622    2,444    4,178 
    9,624    10,685    6,132    4,553 

 

15Loss per share

 

The following table shows the calculation of basic and diluted loss per share:

 

   Three months
ended
September 30,
2024
   Three months
ended
September 30,
2023
   Nine months
ended
September 30,
2024
   Nine months
ended
September 30,
2023
 
                 
Net loss for the period  $9,364   $5,564   $22,482   $19,660 
Weighted average number of common shares   24,534,964    21,275,214    24,427,960    21,120,723 
Basic and diluted loss per share  $0.38   $0.26   $0.92   $0.93 

 

The computation of diluted loss per share is equal to the basic loss per share due to the anti-dilutive effect of the share options, RSUs and DSUs. Of the 1,467,801 share options (September 30, 2023 – 1,470,823), 285,289 RSUs (September 30, 2023 – 497,728), and 66,670 DSUs (September 30, 2023 – 75,000) not included in the calculation of diluted loss per share for the period ended September 30, 2024, 1,344,109 (September 30, 2023 – 1,238,828) were exercisable.

 

 (11)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

16Related party transactions

 

Key management includes the Company’s directors and senior management team. The remuneration of directors and the senior management team was as follows:

 

   Three months
ended
September 30,
2024
$
   Three months
ended
September 30,
2023
$
   Nine months
ended
September 30,
2024
$
   Nine months
ended
September 30,
2023
$
 
                 
Salaries and employee benefits   565    434    1,588    1,165 
Directors’ fees   70    69    208    225 
Share-based compensation   410    847    1,437    2,201 
    1,045    1,350    3,233    3,591 

 

Executive employment agreements allow for additional payments in the event of a liquidity event, or if the executive is terminated without cause.

 

17Segment reporting

 

The Company’s operations are categorized into one industry segment, which is medical technology focused on magnetic resonance guided ablation procedures for the treatments to ablate the prostate gland, uterine fibroids, osteoid osteoma and nerves for palliative pain relief for patients with metastatic bone disease. The Company is managed geographically in Canada, Germany, USA, China and Finland.

 

For the three months ended September 30, 2024:

 

   Canada
$
   USA
$
   Germany
$
   Total
$
 
                 
Revenue                
Recurring - non-capital   318    2,033    302    2,653 
Capital equipment   -    179    -    179 
    318    2,212    302    2,832 

 

For the nine months ended September 30, 2024:

 

   Canada
$
   USA
$
   Germany
$
   Total
$
 
                 
Revenue                
Recurring - non-capital   521    4,292    782    5,595 
Capital equipment   773    179    428    1,380 
    1,294    4,471    1,210    6,975 

 

 

 

 (12)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

For the three months ended September 30, 2023:

 

   Canada
$
   USA
$
   Germany
$
   Total
$
 
                 
Revenue                
Recurring - non-capital   54    1,251    423    1,728 
    54    1,251    423    1,728 

 

For the nine months ended September 30, 2023:

 

   Canada
$
   USA
$
   Germany
$
   Total
$
 
                 
Revenue                
Recurring - non-capital   194    3,597    1,006    4,797 
Capital equipment   -    -    393    393 
    194    3,597    1,399    5,190 

 

Other financial information by segment as at and for the nine months ended September 30, 2024:

 

   Canada
$
   USA
$
   Germany
$
   China
$
   Finland
$
   Total
$
 
                         
Total assets   32,514    4,441    1,800    54    3,426    42,235 
Intangible assets   329    -    -    -    -    329 
Property and equipment   111    470    -    -    -    581 
Right-of-use assets   441    -    -    -    -    441 
Amortization of intangible assets   151    -    -    -    -    151 
Depreciation of property and equipment   42    505    -    -    -    547 
Depreciation of right-of-use assets   162    -    -    -    -    162 

 

Other financial information by segment as at and for the year ended December 31, 2023:

 

   Canada
$
   USA
$
   Germany
$
   China
$
   Finland
$
   Total
$
 
                         
Total assets   34,257    4,067    1,952    82    3,553    43,911 
Intangible assets   490    -    -    -    -    490 
Property and equipment   158    751    -    -    -    909 
Right-of-use assets   616    -    -    -    -    616 
Amortization of intangible assets   202    -    -    -    -    202 
Depreciation of property and equipment   57    670    -    -    -    727 
Depreciation of right-of-use assets   217    -    -    -    -    217 

 

(13)